410 Merlin RdNewtown SquarePA19073
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 410 Merlin Rd, Newtown Square, PA, 19073 in Newtown Square earns a 9.19% gross yield at $850,000. Rent of $6,511/mo nets $941/mo after the $3,822/mo mortgage. The 1.70 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $234,839 and $7,829/yr in equity accumulation project a total cumulative return of $384,250.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 6.2% |
| Monthly Cash Flow | $941 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $6,511 |
| Total Monthly Debt Service | $5,232 |
| DSCR Ratio | 1.24x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19073, Newtown Square, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,125 (100%) |
| Owner Occupied HU | 7,073 (69.9%) |
| Renter Occupied HU | 2,290 (22.6%) |
| Vacant Housing Units | 762 ( 7.5%) |
| Median Home Value | $641,389 |
| Average Home Value | $721,926 |
Housing Distribution
Address Breakdown
Residential
8,859
Single Family
7,616
Multi-Family
1,243
Businesses
831
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Townhouse
Built in 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 19073, Newtown Square, PA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,125 (100%) |
| Owner Occupied HU | 7,073 (69.9%) |
| Renter Occupied HU | 2,290 (22.6%) |
| Vacant Housing Units | 762 ( 7.5%) |
| Median Home Value | $641,389 |
| Average Home Value | $721,926 |
Housing Distribution
Address Breakdown
Residential
8,859
Single Family
7,616
Multi-Family
1,243
Businesses
831
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Stephen Stout • Keller Williams Real Estate - Media
Mls Name: Bright MLS
Mls ID: #PADE2098774